Press Release Details
SL Green Realty Corp. Reports Fourth Quarter 2021 EPS of $(0.82) Per Share; and FFO of $1.52 Per Share
Financial and Operating Highlights
- Net loss attributable to common stockholders of
$0.82 per share for the fourth quarter of 2021 and net income of$6.50 per share for the full year as compared to net income of$2.48 and$5.01 per share for the same periods in the prior year. Net loss attributable to common stockholders for the fourth quarter of 2021 includes$42.8 million , or$0.61 per share, of net losses recognized from the sale of real estate interests and non-cash fair value adjustments, as compared to$188.5 million , or$2.58 per share, of net gains and non-cash fair value adjustments recognized in the same period in 2020. - Funds from operations, or FFO, of
$1.52 per share for the fourth quarter of 2021 and$6.63 per share for the full year, excluding the accounting impact of the Company's reverse stock split inJanuary 2022 , as compared to$1.56 and$7.11 per share for the same periods in the prior year. FFO for the fourth quarter of 2021 includes$2.9 million , or$0.04 per share, of reserves against certain financing investments, and$3.6 million , or$0.05 per share, of transaction related costs. - Signed 52 Manhattan office leases covering 573,806 square feet in the fourth quarter of 2021 and 159 Manhattan office leases covering 1,929,714 square feet for the full year. The mark-to-market on signed
Manhattan office leases was 3.9% lower for the fourth quarter and 2.5% lower for the full year than the previous fully escalated rents on the same spaces. - Same-store cash net operating income, or NOI, including our share of same-store cash NOI from unconsolidated joint ventures, increased by 2.9% for the fourth quarter of 2021 and increased by 0.7% for the full year as compared to the same periods in 2020, excluding lease termination income.
- During 2021 and to date in 2022, the Company has repurchased or redeemed a combined 5.8 million shares of its common stock and units of its
Operating Partnership , or OP units, under the previously announced$3.5 billion share repurchase plan, bringing total repurchases and redemptions to 38.4 million shares/units. Manhattan same-store office occupancy was 93.0% as ofDecember 31, 2021 , inclusive of leases signed but not yet commenced.
Investing Highlights
- Closed on the previously announced sale of the office and garage condominiums at
110 East 42nd Street for a gross sale price of$117.1 million . The transaction generated net cash proceeds to the Company of$108.1 million . - Entered into an agreement to sell
707 Eleventh Avenue for a gross sale price of$95 .0 million. The transaction is expected to close in the first quarter of 2022, subject to customary closing conditions, and generate net cash proceeds to the Company of approximately$91 .0 million. - Together with our joint venture partner, entered into an agreement to sell the leasehold interest in
1080 Amsterdam Avenue for a gross sale price of$42 .5 million. The transaction is expected to close in the first quarter of 2022, subject to customary closing conditions, and generate net cash proceeds to the Company of approximately$7.1 million . - Closed on the sale of a 25 percent interest in
One Madison Avenue to an international investor. The buyer has committed aggregate equity to the project totaling no less than$259 .3 million. - Closed on the sale of
590 Fifth Avenue for a gross sale price of$103 .0 million. The transaction generated net cash proceeds to the Company of$28 .1 million.
Financing Highlights
- Refinanced, extended and reduced the Company's unsecured corporate credit facility to
$2.5 billion . The new facility, which reduced overall borrowing costs, includes a$1 .25 billion revolving line of credit and$1 .05 billion 5-year funded term loan that both mature inMay 2027 as well as a $200 million 7-year funded term loan that was not modified and matures inNovember 2024 .
The Company also reported net income attributable to common stockholders for the twelve months ended
The Company reported FFO for the quarter ended
The Company also reported FFO for the year ended
All per share amounts are presented on a diluted basis.
Operating and Leasing Activity
Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures, increased by 4.8% for the fourth quarter of 2021, and increased 2.9% excluding lease termination income, as compared to the same period in 2020.
Same-store cash NOI, including our share of same-store cash NOI from unconsolidated joint ventures, decreased by 0.1% for the twelve months ended
During the fourth quarter of 2021, the Company signed 52 office leases in its
During the year ended
Occupancy in the Company's
Significant leases that were signed in the fourth quarter included:
- Expansion lease with
Bloomberg LP for 191,207 square feet at919 Third Avenue , for 6.0 years; - New lease with Flexpoint Ford for 19,522 square feet at
One Vanderbilt Avenue , for 11.1 years; - New lease with
Tennor Holding B.V . for 32,622 square feet atOne Vanderbilt Avenue , for 9.2 years; - Expansion lease with
Stone Point Capital LLC for 6,554 square feet atOne Vanderbilt Avenue , for 10.0 years; - New lease with
Chelsea Piers Fitness for 55,780 square feet atOne Madison Avenue , for 20.0 years; - Early renewal and expansion with Northeast Series of
Lockton Companies, LLC for 81,693 square feet at1185 Avenue of the Americas , for 7.7 years; - New lease with AMA Consulting Engineers for 30,756 square feet at
Worldwide Plaza , for 5.0 years; and - New lease with
Glenn Agre Bergman & Fuentes LLP for 27,231 square feet at1185 Avenue of the Americas , for 5.8 years.
Investment Activity
During 2021 and to date in 2022, the Company has repurchased 5.1 million shares of its common stock and redeemed 0.7 million units of its
In December, the Company closed on the previously announced sale of its ownership interest in the office and garage condominiums at
In December, the Company entered into an agreement to sell its interests in
In December, together with its joint venture partner, the Company entered into an agreement to sell the leasehold interest in
In November, the Company closed on the sale of a 25 percent interest in
In October, the Company closed on the sale of its interests in
Debt and Preferred Equity Investment Activity
The carrying value of the Company’s debt and preferred equity ("DPE") portfolio was
Financing Activity
In October, the Company refinanced, extended and reduced the overall size of its unsecured corporate credit facility. The revolving line of credit component of the facility was reduced by
Dividends
In the fourth quarter of 2021, the Company declared:
- Two monthly ordinary dividends on its outstanding common stock of
$0.3033 per share, which were paid onNovember 15 andDecember 15, 2021 , and one monthly dividend on its outstanding common stock of$0.3108 per share, which was paid onJanuary 18, 2022 . The monthly ordinary dividend paid inJanuary 2022 represents a 2.5% increase to the Company's ordinary dividend, equating to an annualized dividend of$3.73 per share of common stock; - A special dividend with a value of
$2.4392 per share, which was paid onJanuary 18, 2022 in the form of common stock of the Company. To mitigate the dilutive impact of the stock issued for the special dividend, the board of directors also authorized a reverse stock split, which was effective onJanuary 21, 2022 . The split ratio for the reverse stock split was 1.03060-for-1; and - Quarterly dividend on its outstanding 6.50% Series I Cumulative Redeemable Preferred Stock of
$0.40625 per share for the periodOctober 15, 2021 through and includingJanuary 14, 2022 , which was paid onJanuary 18, 2022 and is the equivalent of an annualized dividend of$1.625 per share.
Conference Call and Audio Webcast
The Company's executive management team, led by
The supplemental data will be available prior to the quarterly conference call in the Investors section of the
The live conference call will be webcast in listen-only mode in the Investors section of the
A replay of the call will be available for 7 days after the call by dialing (855) 859-2056 using conference ID 8436426. A webcast replay will also be available in the Investors section of the
Company Profile
To obtain the latest news releases and other Company information, please visit our website at www.slgreen.com or contact Investor Relations at investor.relations@slgreen.com.
Disclaimers
Non-GAAP Financial Measures
During the quarterly conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure can be found in this release and in the Company’s Supplemental Package.
Forward-looking Statements
This press release includes certain statements that may be deemed to be "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to be covered by the safe harbor provisions thereof. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future, are forward-looking statements. These forward-looking statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate. Forward-looking statements are not guarantees of future performance and actual results or developments may differ materially, and we caution you not to place undue reliance on such statements. Forward-looking statements are generally identifiable by the use of the words "may," "will," "should," "expect," "anticipate," "estimate," "believe," "intend," "project," "continue," or the negative of these words, or other similar words or terms.
Forward-looking statements contained in this press release are subject to a number of risks and uncertainties, many of which are beyond our control, that may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by forward-looking statements made by us. Factors and risks to our business that could cause actual results to differ from those contained in the forward-looking statements include risks and uncertainties related to the on-going COVID-19 pandemic and the duration and impact it will have on our business and the industry as a whole and the other risks and uncertainties described in our filings with the
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited and in thousands, except per share data)
Three Months Ended | Twelve Months Ended | ||||||||||||||
Revenues: |
2021 | 2020 | 2021 | 2020 | |||||||||||
Rental revenue, net | $ | 135,205 | $ | 165,243 | $ | 604,634 | $ | 708,383 | |||||||
Escalation and reimbursement | 14,908 | 25,148 | 73,542 | 96,040 | |||||||||||
Investment income | 20,888 | 18,699 | 80,340 | 120,163 | |||||||||||
Other income | 23,580 | 25,808 | 85,475 | 128,158 | |||||||||||
Total revenues | 194,581 | 234,898 | 843,991 | 1,052,744 | |||||||||||
Expenses: | |||||||||||||||
Operating expenses, including related party expenses of |
40,302 | 42,527 | 167,153 | 183,200 | |||||||||||
Real estate taxes | 31,517 | 44,510 | 152,835 | 176,315 | |||||||||||
Operating lease rent | 6,551 | 6,872 | 26,554 | 29,043 | |||||||||||
Interest expense, net of interest income | 13,736 | 25,579 | 70,891 | 116,679 | |||||||||||
Amortization of deferred financing costs | 1,919 | 3,482 | 11,424 | 11,794 | |||||||||||
Depreciation and amortization | 47,335 | 56,932 | 216,869 | 313,668 | |||||||||||
Loan loss and other investment reserves, net of recoveries | 2,931 | 8,280 | 2,931 | 35,298 | |||||||||||
Transaction related costs | 3,558 | 20 | 3,773 | 503 | |||||||||||
Marketing, general and administrative | 26,486 | 25,144 | 94,912 | 91,826 | |||||||||||
Total expenses | 174,335 | 213,346 | 747,342 | 958,326 | |||||||||||
Equity in net loss from unconsolidated joint ventures | (24,081 | ) | (9,750 | ) | (55,402 | ) | (25,195 | ) | |||||||
Equity in net (loss) income on sale of interest in unconsolidated joint venture/real estate | (27,319 | ) | 2,961 | (32,757 | ) | 2,961 | |||||||||
Purchase price and other fair value adjustment | 543 | 187,522 | 210,070 | 187,522 | |||||||||||
Gain on sale of real estate, net | 2,079 | 51,882 | 287,417 | 215,506 | |||||||||||
Depreciable real estate reserves | (18,098 | ) | (53,827 | ) | (23,794 | ) | (60,454 | ) | |||||||
Loss on early extinguishment of debt | (1,551 | ) | — | (1,551 | ) | — | |||||||||
Net (loss) income | (48,181 | ) | 200,340 | 480,632 | 414,758 | ||||||||||
Net loss (income) attributable to noncontrolling interests in the |
3,032 | (9,943 | ) | (25,457 | ) | (20,016 | ) | ||||||||
Net (income) loss attributable to noncontrolling interests in other partnerships | (570 | ) | (13,795 | ) | 1,884 | (14,940 | ) | ||||||||
Preferred unit distributions | (1,813 | ) | (1,864 | ) | (7,305 | ) | (8,747 | ) | |||||||
Net (loss) income attributable to SL Green | (47,532 | ) | 174,738 | 449,754 | 371,055 | ||||||||||
Perpetual preferred stock dividends | (3,737 | ) | (3,737 | ) | (14,950 | ) | (14,950 | ) | |||||||
Net (loss) income attributable to SL Green common stockholders | $ | (51,269 | ) | $ | 171,001 | $ | 434,804 | $ | 356,105 | ||||||
Earnings Per Share (EPS) | |||||||||||||||
Net (loss) income per share (Basic) (1) | $ | (0.82 | ) | $ | 2.50 | $ | 6.57 | $ | 5.03 | ||||||
Net (loss) income per share (Diluted) (1) | $ | (0.82 | ) | $ | 2.48 | $ | 6.50 | $ | 5.01 | ||||||
Funds From Operations (FFO) | |||||||||||||||
FFO per share (Basic) (1) | $ | 1.58 | $ | 1.65 | $ | 6.88 | $ | 7.53 | |||||||
FFO per share (Diluted) (1) | $ | 1.55 | $ | 1.63 | $ | 6.80 | $ | 7.50 | |||||||
FFO per share (Pro forma) (2) | $ | 1.52 | $ | 1.56 | $ | 6.63 | $ | 7.11 | |||||||
Basic ownership interest | |||||||||||||||
Weighted average REIT common shares for net income per share | 64,232 | 67,976 | 65,740 | 70,397 | |||||||||||
Weighted average partnership units held by noncontrolling interests | 3,877 | 4,016 | 3,987 | 4,096 | |||||||||||
Basic weighted average shares and units outstanding (1) | 68,109 | 71,992 | 69,727 | 74,493 | |||||||||||
Diluted ownership interest | |||||||||||||||
Weighted average REIT common share and common share equivalents | 66,058 | 69,042 | 66,782 | 70,982 | |||||||||||
Weighted average partnership units held by noncontrolling interests | 3,877 | 4,016 | 3,987 | 4,096 | |||||||||||
Diluted weighted average shares and units outstanding (1) | 69,935 | 73,058 | 70,769 | 75,078 | |||||||||||
Pro forma adjustment (2) | 1,317 | 3,517 | 1,794 | 4,039 | |||||||||||
Pro forma diluted weighted average shares and units outstanding (2) | 71,252 | 76,575 | 72,563 | 79,117 | |||||||||||
(1) During the first quarter of 2022, the Company completed a reverse stock split to mitigate the dilutive impact of stock issued for a special dividend paid primarily in stock. The share-related data has been retroactively adjusted to reflect the reverse stock split.
(2) During the first quarter of 2022, the Company completed a reverse stock split and a special dividend paid primarily in stock. GAAP requires the weighted average common shares outstanding to be retroactively adjusted for all periods presented to reflect the reverse stock split. However, GAAP requires shares issued pursuant to the special dividend be included in diluted weighted average common shares outstanding only from the date on which the special dividend was declared. To facilitate comparison between the periods presented, the Company calculated Pro forma diluted weighted average shares and units outstanding, which includes the shares issued pursuant to the special dividend from the beginning of the 2021 reporting periods.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)
2021 | 2020 | ||||||
Assets | (Unaudited) | ||||||
Commercial real estate properties, at cost: | |||||||
Land and land interests | $ | 1,350,701 | $ | 1,315,832 | |||
Building and improvements | 3,671,402 | 4,168,193 | |||||
Building leasehold and improvements | 1,645,081 | 1,448,134 | |||||
Right of use asset - financing leases | — | 55,711 | |||||
Right of use asset - operating leases | 983,723 | 367,209 | |||||
7,650,907 | 7,355,079 | ||||||
Less: accumulated depreciation | (1,896,199 | ) | (1,956,077 | ) | |||
5,754,708 | 5,399,002 | ||||||
Assets held for sale | 140,855 | — | |||||
Cash and cash equivalents | 251,417 | 266,059 | |||||
Restricted cash | 85,567 | 106,736 | |||||
Investment in marketable securities | 34,752 | 28,570 | |||||
Tenant and other receivables | 47,616 | 44,507 | |||||
Related party receivables | 29,408 | 34,657 | |||||
Deferred rents receivable | 248,313 | 302,791 | |||||
Debt and preferred equity investments, net of discounts and deferred origination fees of |
1,088,723 | 1,076,542 | |||||
Investments in unconsolidated joint ventures | 2,997,934 | 3,823,322 | |||||
Deferred costs, net | 124,495 | 177,168 | |||||
Other assets | 262,841 | 448,213 | |||||
Total assets | $ | 11,066,629 | $ | 11,707,567 | |||
Liabilities | |||||||
Mortgages and other loans payable | $ | 1,399,923 | $ | 2,001,361 | |||
Revolving credit facility | 390,000 | 110,000 | |||||
Unsecured term loan | 1,250,000 | 1,500,000 | |||||
Unsecured notes | 900,915 | 1,251,888 | |||||
Deferred financing costs, net | (23,808 | ) | (34,521 | ) | |||
Total debt, net of deferred financing costs | 3,917,030 | 4,828,728 | |||||
Accrued interest payable | 12,698 | 14,825 | |||||
Accounts payable and accrued expenses | 157,571 | 151,309 | |||||
Deferred revenue | 107,275 | 118,572 | |||||
Lease liability - financing leases | 102,914 | 152,521 | |||||
Lease liability - operating leases | 851,370 | 339,458 | |||||
Dividend and distributions payable | 187,372 | 149,294 | |||||
Security deposits | 52,309 | 53,836 | |||||
Liabilities related to assets held for sale | 64,120 | — | |||||
Junior subordinate deferrable interest debentures held by trusts that issued trust preferred securities | 100,000 | 100,000 | |||||
Other liabilities | 195,390 | 302,798 | |||||
Total liabilities | 5,748,049 | 6,211,341 | |||||
Commitments and contingencies | — | — | |||||
Noncontrolling interest in the |
344,252 | 358,262 | |||||
Preferred units | 196,075 | 202,169 | |||||
Equity | |||||||
Stockholders’ equity: | |||||||
Series I Preferred Stock, |
221,932 | 221,932 | |||||
Common stock, |
672 | 716 | |||||
Additional paid-in capital | 3,739,409 | 3,862,949 | |||||
(126,160 | ) | (124,049 | ) | ||||
Accumulated other comprehensive loss | (46,758 | ) | (67,247 | ) | |||
Retained earnings | 975,781 | 1,015,462 | |||||
4,764,876 | 4,909,763 | ||||||
Noncontrolling interests in other partnerships | 13,377 | 26,032 | |||||
Total equity | 4,778,253 | 4,935,795 | |||||
Total liabilities and equity | $ | 11,066,629 | $ | 11,707,567 |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(unaudited and in thousands, except per share data)
Three Months Ended | Twelve Months Ended | ||||||||||||||
Funds From Operations (FFO) Reconciliation: | 2021 | 2020 | 2021 | 2020 | |||||||||||
Net (loss) income attributable to SL Green common stockholders | $ | (51,269 | ) | $ | 171,001 | $ | 434,804 | $ | 356,105 | ||||||
Add: | |||||||||||||||
Depreciation and amortization | 47,335 | 56,932 | 216,869 | 313,668 | |||||||||||
Joint venture depreciation and noncontrolling interest adjustments | 72,167 | 56,560 | 249,087 | 205,869 | |||||||||||
Net (loss) income attributable to noncontrolling interests | (2,462 | ) | 23,738 | 23,573 | 34,956 | ||||||||||
Less: | |||||||||||||||
Gain on sale of real estate, net | 2,079 | 51,882 | 287,417 | 215,506 | |||||||||||
Equity in net (loss) income on sale of interest in unconsolidated joint venture/real estate | (27,319 | ) | 2,961 | (32,757 | ) | 2,961 | |||||||||
Purchase price and other fair value adjustments | — | 187,522 | 209,443 | 187,522 | |||||||||||
Depreciable real estate reserves | (18,098 | ) | (53,827 | ) | (23,794 | ) | (60,454 | ) | |||||||
Depreciation on non-rental real estate assets | 837 | 541 | 2,790 | 2,338 | |||||||||||
FFO attributable to SL Green common stockholders and unit holders | $ | 108,272 | $ | 119,152 | $ | 481,234 | $ | 562,725 |
Three Months Ended | Twelve Months Ended | ||||||||||||||
Operating income and Same-store NOI Reconciliation: | 2021 | 2020 | 2021 | 2020 | |||||||||||
Net (loss) income | $ | (48,181 | ) | $ | 200,340 | $ | 480,632 | $ | 414,758 | ||||||
Equity in net loss (gain) on sale of interest in unconsolidated joint venture/real estate | 27,319 | (2,961 | ) | 32,757 | (2,961 | ) | |||||||||
Purchase price and other fair value adjustments | (543 | ) | (187,522 | ) | (210,070 | ) | (187,522 | ) | |||||||
Gain on sale of real estate, net | (2,079 | ) | (51,882 | ) | (287,417 | ) | (215,506 | ) | |||||||
Depreciable real estate reserves | 18,098 | 53,827 | 23,794 | 60,454 | |||||||||||
Depreciation and amortization | 47,335 | 56,932 | 216,869 | 313,668 | |||||||||||
Interest expense, net of interest income | 13,736 | 25,579 | 70,891 | 116,679 | |||||||||||
Amortization of deferred financing costs | 1,919 | 3,482 | 11,424 | 11,794 | |||||||||||
Operating income | 57,604 | 97,795 | 338,880 | 511,364 | |||||||||||
Equity in net loss from unconsolidated joint ventures | 24,081 | 9,750 | 55,402 | 25,195 | |||||||||||
Marketing, general and administrative expense | 26,486 | 25,144 | 94,912 | 91,826 | |||||||||||
Transaction related costs, net | 3,558 | 20 | 3,773 | 503 | |||||||||||
Investment income | (20,888 | ) | (18,699 | ) | (80,340 | ) | (120,163 | ) | |||||||
Loan loss and other investment reserves, net of recoveries | 2,931 | 8,280 | 2,931 | 35,298 | |||||||||||
Non-building revenue | (20,540 | ) | (22,417 | ) | (46,110 | ) | (53,067 | ) | |||||||
Net operating income (NOI) | 74,783 | 99,873 | 370,999 | 490,956 | |||||||||||
Equity in net loss from unconsolidated joint ventures | (24,081 | ) | (9,750 | ) | (55,402 | ) | (25,195 | ) | |||||||
SLG share of unconsolidated JV depreciation and amortization | 69,868 | 52,768 | 243,791 | 194,393 | |||||||||||
SLG share of unconsolidated JV interest expense, net of interest income | 44,460 | 34,413 | 154,026 | 137,032 | |||||||||||
SLG share of unconsolidated JV amortization of deferred financing costs | 3,101 | 2,125 | 14,297 | 7,737 | |||||||||||
SLG share of unconsolidated JV loss on early extinguishment of debt | (317 | ) | 97 | 1,372 | 97 | ||||||||||
SLG share of unconsolidated JV investment income | (309 | ) | (215 | ) | (1,229 | ) | (1,146 | ) | |||||||
SLG share of unconsolidated JV non-building revenue | (1,202 | ) | (1,146 | ) | (4,204 | ) | (9,543 | ) | |||||||
NOI including SLG share of unconsolidated JVs | 166,303 | 178,165 | 723,650 | 794,331 | |||||||||||
NOI from other properties/affiliates | (22,725 | ) | (32,443 | ) | (135,071 | ) | (197,887 | ) | |||||||
Same-store NOI | 143,578 | 145,722 | 588,579 | 596,444 | |||||||||||
Ground lease straight-line adjustment | 245 | 245 | 978 | 1,022 | |||||||||||
Joint Venture ground lease straight-line adjustment | 219 | 232 | 916 | 1,058 | |||||||||||
Straight-line and free rent | (632 | ) | (3,909 | ) | (7,087 | ) | (7,076 | ) | |||||||
Amortization of acquired above and below-market leases, net | (100 | ) | (553 | ) | (395 | ) | (3,611 | ) | |||||||
Joint Venture straight-line and free rent | (303 | ) | (5,709 | ) | (12,422 | ) | (20,190 | ) | |||||||
Joint Venture amortization of acquired above and below-market leases, net | (4,762 | ) | (4,064 | ) | (18,772 | ) | (15,500 | ) | |||||||
Same-store cash NOI | $ | 138,245 | $ | 131,964 | $ | 551,797 | $ | 552,147 | |||||||
Lease termination income | (636 | ) | 2 | (3,592 | ) | (10,783 | ) | ||||||||
Joint Venture lease termination income | (2,209 | ) | (403 | ) | (3,680 | ) | (590 | ) | |||||||
Same-store cash NOI excluding lease termination income | $ | 135,400 | $ | 131,563 | $ | 544,525 | $ | 540,774 |
NON-GAAP FINANCIAL MEASURES - DISCLOSURES
Funds from Operations (FFO)
FFO is a widely recognized non-GAAP financial measure of REIT performance. The Company computes FFO in accordance with standards established by NAREIT, which may not be comparable to FFO reported by other REITs that do not compute FFO in accordance with the NAREIT definition, or that interpret the NAREIT definition differently than the Company does. The revised White Paper on FFO approved by the
The Company presents FFO because it considers it an important supplemental measure of the Company’s operating performance and believes that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, particularly those that own and operate commercial office properties. The Company also uses FFO as one of several criteria to determine performance-based bonuses for members of its senior management. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate, gains and losses from property dispositions, and real estate related impairment charges, it provides a performance measure that, when compared year over year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, and interest costs, providing perspective not immediately apparent from net income. FFO does not represent cash generated from operating activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance or to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company’s liquidity, nor is it indicative of funds available to fund the Company’s cash needs, including the Company's ability to make cash distributions.
Funds Available for Distribution (FAD)
FAD is a non-GAAP financial measure that is calculated as FFO plus non-real estate depreciation, allowance for straight line credit loss, adjustment for straight line operating lease rent, non-cash deferred compensation, and pro-rata adjustments from the Company's unconsolidated JVs, less straight line rental income, free rent net of amortization, second cycle tenant improvement and leasing costs, and recurring capital expenditures.
FAD is not intended to represent cash flow for the period and is not indicative of cash flow provided by operating activities as determined in accordance with GAAP. FAD is presented solely as a supplemental disclosure with respect to liquidity because the Company believes it provides useful information regarding the Company’s ability to fund its dividends. Because all companies do not calculate FAD the same way, the presentation of FAD may not be comparable to similarly titled measures of other companies. FAD does not represent cash flow from operating, investing and finance activities in accordance with GAAP and should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate (EBITDAre)
EBITDAre is a non-GAAP financial measure. The Company computes EBITDAre in accordance with standards established by the
The Company presents EBITDAre because the Company believes that EBITDAre, along with cash flow from operating activities, investing activities and financing activities, provides investors with an additional indicator of the Company’s ability to incur and service debt. EBITDAre should not be considered as an alternative to net income (determined in accordance with GAAP), as an indication of the Company’s financial performance, as an alternative to net cash flows from operating activities (determined in accordance with GAAP), or as a measure of the Company’s liquidity.
Net Operating Income (NOI) and Cash NOI
NOI is a non-GAAP financial measure that is calculated as operating income before transaction related costs, gains/losses on early extinguishment of debt, marketing general and administrative expenses and non-real estate revenue. Cash NOI is also a non-GAAP financial measure that is calculated by subtracting free rent (net of amortization), straight-line rent, and the amortization of acquired above and below-market leases from NOI, while adding operating lease straight-line adjustment and the allowance for straight-line tenant credit loss.
The Company presents NOI and Cash NOI because the Company believes that these measures, when taken together with the corresponding GAAP financial measures and reconciliations, provide investors with meaningful information regarding the operating performance of properties. When operating performance is compared across multiple periods, the investor is provided with information not immediately apparent from net income that is determined in accordance with GAAP. NOI and Cash NOI provide information on trends in the revenue generated and expenses incurred in operating the Company's properties, unaffected by the cost of leverage, straight-line adjustments, depreciation, amortization, and other net income components. The Company uses these metrics internally as performance measures. None of these measures is an alternative to net income (determined in accordance with GAAP) and same-store performance should not be considered an alternative to GAAP net income performance.
Coverage Ratios
The Company presents fixed charge and debt service coverage ratios to provide a measure of the Company’s financial flexibility to service current debt amortization, interest expense and operating lease rent from current cash net operating income. These coverage ratios represent a common measure of the Company’s ability to service fixed cash payments; however, these ratios are not used as an alternative to cash flow from operating, financing and investing activities (determined in accordance with GAAP).
SLG-EARN
CONTACT
Chief Financial Officer
(212) 594-2700
Source: SL Green Realty Corp